| Total Revenue | | 227 | 237 | 217 | |
| Cost of Goods Sold Incl. D&A | | 130 | 133 | 152 |
| Gross Profit | | 98 | 103 | 66 |
| Selling, General and Administrative Excl. Other | | 24 | 26 | 24 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 8 | 5 | 5 |
| Operating Income | | 67 | 73 | 37 |
| Interest Expense | | 129 | 132 | 152 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 67 | 73 | 37 |
| Income Taxes | | 16 | 18 | 8 |
| Consolidated Net Income | | 50 | 55 | 28 |
| Net Income From Continuing Operations | | 50 | 55 | 28 |
| Net Income | | 50 | 55 | 28 |
| EPS (Recurring) | | 23.04 | 25.01 | 12.95 |
| EPS (Basic, Before Extraordinaries) | | 23.04 | 25.01 | 12.95 |
| EPS (Diluted) | | 22.81 | 24.76 | 12.85 |
| EBITDA | | 67 | 73 | 37 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.48 | 11.47 | — |
| Price To Sales Ratio | | 2.51 | 2.40 | — |
| Gross Margin | | 43.17 | 43.46 | 30.41 |
| Operating Margin | | 29.52 | 30.80 | 17.05 |
| Net Margin | | 22.03 | 23.21 | 12.90 |
| Shares Outstanding | | 2 | 2 | 2 |
| Market Capitalization | | 569 | 568 | — |
| Operating Lease Expense | | — | — | — |
